[F&N] YoY Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -79.26%
YoY- 36.11%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,053,301 1,036,325 947,761 854,211 743,298 1,028,026 882,608 2.98%
PBT 171,841 81,244 86,130 66,108 53,540 136,044 96,648 10.06%
Tax -20,179 -11,309 -17,373 -9,286 -11,794 -28,960 -17,975 1.94%
NP 151,662 69,935 68,757 56,822 41,746 107,084 78,673 11.55%
-
NP to SH 151,662 69,935 68,766 56,822 41,746 107,084 77,737 11.77%
-
Tax Rate 11.74% 13.92% 20.17% 14.05% 22.03% 21.29% 18.60% -
Total Cost 901,639 966,390 879,004 797,389 701,552 920,942 803,935 1.92%
-
Net Worth 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 152,059,282 1,069,775 10.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 152,059,282 1,069,775 10.77%
NOSH 366,778 366,151 363,841 363,783 359,879 35,694,665 356,591 0.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.40% 6.75% 7.25% 6.65% 5.62% 10.42% 8.91% -
ROE 7.67% 3.91% 4.04% 3.50% 2.62% 0.07% 7.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 287.73 283.03 260.49 234.81 206.54 2.88 247.51 2.54%
EPS 41.40 19.10 18.90 15.60 11.60 0.30 0.22 139.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.40 4.88 4.68 4.46 4.43 4.26 3.00 10.28%
Adjusted Per Share Value based on latest NOSH - 363,783
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 287.18 282.55 258.40 232.90 202.66 280.29 240.64 2.98%
EPS 41.35 19.07 18.75 15.49 11.38 29.20 21.19 11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3897 4.8717 4.6425 4.4236 4.3467 414.5807 2.9167 10.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.50 17.44 18.50 18.02 18.20 15.00 10.60 -
P/RPS 6.43 6.16 7.10 7.67 8.81 520.82 4.28 7.01%
P/EPS 44.65 91.31 97.88 115.37 156.90 5,000.00 48.62 -1.40%
EY 2.24 1.10 1.02 0.87 0.64 0.02 2.06 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.57 3.95 4.04 4.11 3.52 3.53 -0.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 10/02/15 10/02/14 05/02/13 03/02/12 07/02/11 09/02/10 -
Price 18.28 19.08 18.30 17.92 17.60 14.98 10.50 -
P/RPS 6.35 6.74 7.03 7.63 8.52 520.13 4.24 6.95%
P/EPS 44.12 99.90 96.83 114.73 151.72 4,993.33 48.17 -1.45%
EY 2.27 1.00 1.03 0.87 0.66 0.02 2.08 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 3.91 3.91 4.02 3.97 3.52 3.50 -0.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment